Bablos_investment_calculator

	A	B	C	D
1	Bablos ICO investment calculator
2
3	Ok, so I got inspired by this wise study (https://medium.com/futuresin/what-if-icos-could-empower-culture-the-arts-4e0f4ef06753) by brilliant Michael Spencer.
4	I did my homework, read the project's white paper, spoke to the team and ran some math.
5	Basically, Bablos is shooting a movie. The filming is in Russia, post production and computer graphics is pretty much international.
6	ICO hard cap is in euros, production budget in in rubles and the ICO price is in Ethereum, we need to factor this.
7	Below is my calculator, feel free to make you own estimates and play with numbers. I came up with some very good ROI but let you make your own judgement.
8
9	Item	Units	Base scenario	Comment
10	Production budget	RUB	460 000 000	officially released by the project
11	Current RUB/EUR exchange rate	RUB per EUR	74,5	Source: Bloomberg
12	Production budget	EUR	6 174 497	fluctuates with the exchange rate
13	Russian Film Fund donation	RUB	126 000 000	refundable, first priority; source: project team
14	Total token cap	Units	2 000 000	officially released by the project
15	ICO hard cap	EUR	3 360 000	fixed in ICO conditions, smart contract
16	Tokensale price	ETH per Bablos	0,02	officially released by the project
17	ETH price	EUR per ETH	135	Source: Coinmarketcap
18	Tokens to be sold at current ETH price	Units	1 244 444
19	Free tokens to be allocated	Units	219 608	Source: white paper; 85% tokensale, 15% team and other non-monetized spendings
20	Total tokens distributed	Units	1 464 052
21	Tokenholders share of profit
22	- on fully diluted base	percent	40,0%	Source: white paper and team comments; in case 2mn tokens are placed, 40%, otherwise, proportional
23	- on estimated token distribution base	percent	29,3%
24	Income estimates
25	- local cinema collections (gross)	RUB	1 000 000 000	Team's projections, worst case scenario
26	- local cinema collections (gross)	EUR	13 422 819
27	- distributors margin	percent	55,0%
28	- local cinema collections (net)	RUB	450 000 000
29	- local cinema collections (net)	EUR	6 040 268
30	- local TV collections	RUB	40 000 000	Team's projections, worst case scenario
31	- local TV collections	EUR	536 913
32	- global broadcasting and other channels	EUR	25 000 000	You can make your own estimate but I'd give it The Matrix interational numbers ($450mn), and there is China in plans...
33	Total collections	EUR	31 577 181
34	Attributable to tokenholders		9 246 129
35	Per token revenues	EUR	6,3154
36	Per token revenues	ETH	0,0468
37	ROI at current placement price	%	133,91%
38
39	Feel free to play with numbers! And keep in mind that Russia's top movies collected over 1.5bn in 2017 domestically. Empire V is not just local, it is aimed to be featured globally.
40	They have Jim Steel on board who in 1996 made The Arrival grossing over $14mn. So my take: don't miss a chance and jump into it now.
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100